ATS Automation Tooling Systems Inc
TSX:ATA
Income Statement
Earnings Waterfall
ATS Automation Tooling Systems Inc
Revenue
|
2.3B
CAD
|
Cost of Revenue
|
-1.7B
CAD
|
Gross Profit
|
664.3m
CAD
|
Operating Expenses
|
-444.6m
CAD
|
Operating Income
|
219.7m
CAD
|
Other Expenses
|
-86.3m
CAD
|
Net Income
|
133.4m
CAD
|
Income Statement
ATS Automation Tooling Systems Inc
Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Mar-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Mar-2018 | Jul-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jul-2022 | Oct-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
611
N/A
|
591
-3%
|
589
0%
|
602
+2%
|
636
+6%
|
683
+7%
|
724
+6%
|
777
+7%
|
847
+9%
|
936
+10%
|
1 000
+7%
|
1 056
+6%
|
1 082
+2%
|
1 040
-4%
|
1 051
+1%
|
1 030
-2%
|
992
-4%
|
1 011
+2%
|
1 010
0%
|
1 042
+3%
|
1 082
+4%
|
1 115
+3%
|
1 151
+3%
|
1 160
+1%
|
1 203
+4%
|
1 254
+4%
|
1 293
+3%
|
1 350
+4%
|
1 396
+3%
|
1 430
+2%
|
1 415
-1%
|
1 410
0%
|
1 412
+0%
|
1 430
+1%
|
1 616
+13%
|
1 802
+12%
|
1 979
+10%
|
2 183
+10%
|
2 283
+5%
|
2 350
+3%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(455)
|
(441)
|
(440)
|
(451)
|
(471)
|
(502)
|
(528)
|
(564)
|
(621)
|
(691)
|
(747)
|
(794)
|
(813)
|
(781)
|
(788)
|
(773)
|
(744)
|
(760)
|
(757)
|
(779)
|
(809)
|
(827)
|
(852)
|
(858)
|
(889)
|
(925)
|
(950)
|
(991)
|
(1 028)
|
(1 064)
|
(1 068)
|
(1 064)
|
(1 058)
|
(1 056)
|
(1 177)
|
(1 309)
|
(1 429)
|
(1 568)
|
(1 637)
|
(1 685)
|
|
Gross Profit |
157
N/A
|
150
-4%
|
149
0%
|
151
+1%
|
164
+9%
|
182
+11%
|
196
+8%
|
213
+8%
|
227
+7%
|
245
+8%
|
252
+3%
|
262
+4%
|
270
+3%
|
259
-4%
|
263
+1%
|
257
-2%
|
248
-3%
|
251
+1%
|
253
+1%
|
263
+4%
|
274
+4%
|
288
+5%
|
299
+4%
|
302
+1%
|
315
+4%
|
329
+4%
|
343
+4%
|
360
+5%
|
368
+2%
|
366
-1%
|
348
-5%
|
346
0%
|
354
+2%
|
375
+6%
|
439
+17%
|
494
+13%
|
551
+12%
|
614
+12%
|
646
+5%
|
664
+3%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(98)
|
(93)
|
(95)
|
(97)
|
(107)
|
(121)
|
(133)
|
(150)
|
(165)
|
(178)
|
(182)
|
(182)
|
(178)
|
(182)
|
(181)
|
(182)
|
(185)
|
(179)
|
(182)
|
(186)
|
(197)
|
(203)
|
(208)
|
(216)
|
(205)
|
(214)
|
(227)
|
(231)
|
(249)
|
(245)
|
(242)
|
(245)
|
(246)
|
(257)
|
(295)
|
(329)
|
(380)
|
(422)
|
(442)
|
(445)
|
|
Selling, General & Administrative |
(98)
|
(93)
|
(95)
|
(97)
|
(107)
|
(121)
|
(133)
|
(150)
|
(165)
|
(178)
|
(182)
|
(182)
|
(178)
|
(182)
|
(181)
|
(182)
|
(185)
|
(179)
|
(182)
|
(186)
|
(197)
|
(203)
|
(208)
|
(216)
|
(205)
|
(214)
|
(227)
|
(231)
|
(249)
|
(245)
|
(242)
|
(245)
|
(246)
|
(257)
|
(290)
|
(329)
|
(380)
|
(422)
|
(437)
|
(445)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
|
Operating Income |
59
N/A
|
57
-4%
|
54
-4%
|
55
+1%
|
58
+6%
|
61
+6%
|
63
+3%
|
62
0%
|
62
-1%
|
67
+9%
|
70
+5%
|
80
+15%
|
91
+14%
|
77
-16%
|
82
+7%
|
75
-9%
|
63
-15%
|
72
+14%
|
71
-2%
|
77
+9%
|
77
-1%
|
86
+11%
|
91
+7%
|
86
-5%
|
110
+27%
|
115
+4%
|
116
+1%
|
129
+11%
|
120
-7%
|
120
+0%
|
105
-12%
|
101
-4%
|
108
+7%
|
118
+9%
|
143
+22%
|
165
+15%
|
171
+4%
|
192
+13%
|
203
+6%
|
220
+8%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(9)
|
(12)
|
(15)
|
(20)
|
(23)
|
(27)
|
(29)
|
(28)
|
(27)
|
(26)
|
(25)
|
(25)
|
(24)
|
(24)
|
(23)
|
(22)
|
(21)
|
(21)
|
(23)
|
(24)
|
(26)
|
(28)
|
(29)
|
(30)
|
(31)
|
(40)
|
(40)
|
(39)
|
(39)
|
(32)
|
(35)
|
(42)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(25)
|
(17)
|
(22)
|
(7)
|
2
|
0
|
(1)
|
(1)
|
(6)
|
0
|
(7)
|
|
Pre-Tax Income |
57
N/A
|
55
-4%
|
52
-5%
|
52
+1%
|
55
+5%
|
58
+5%
|
60
+2%
|
57
-4%
|
53
-8%
|
55
+4%
|
55
-1%
|
60
+10%
|
68
+14%
|
50
-27%
|
53
+6%
|
47
-12%
|
36
-23%
|
46
+29%
|
46
-2%
|
52
+15%
|
52
N/A
|
62
+18%
|
68
+11%
|
65
-6%
|
89
+38%
|
94
+5%
|
94
0%
|
105
+12%
|
75
-28%
|
68
-10%
|
59
-13%
|
49
-16%
|
71
+43%
|
80
+13%
|
104
+31%
|
125
+20%
|
130
+4%
|
154
+18%
|
168
+9%
|
171
+2%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
(14)
|
(14)
|
(14)
|
(8)
|
(9)
|
(10)
|
(10)
|
(16)
|
(16)
|
(15)
|
(15)
|
(16)
|
(11)
|
(11)
|
(10)
|
(7)
|
(11)
|
(11)
|
(13)
|
(12)
|
(15)
|
(16)
|
(15)
|
(22)
|
(23)
|
(23)
|
(26)
|
(17)
|
(15)
|
(13)
|
(11)
|
(17)
|
(15)
|
(21)
|
(24)
|
(25)
|
(33)
|
(36)
|
(39)
|
|
Income from Continuing Operations |
43
|
41
|
38
|
39
|
47
|
49
|
50
|
47
|
37
|
39
|
40
|
45
|
52
|
40
|
42
|
38
|
29
|
35
|
34
|
40
|
40
|
47
|
52
|
49
|
68
|
71
|
71
|
79
|
58
|
53
|
46
|
39
|
53
|
64
|
83
|
101
|
105
|
121
|
132
|
132
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
|
Net Income (Common) |
10
N/A
|
15
+55%
|
25
+65%
|
30
+20%
|
59
+99%
|
62
+5%
|
59
-6%
|
60
+3%
|
50
-17%
|
55
+10%
|
49
-11%
|
47
-3%
|
54
+15%
|
40
-27%
|
42
+6%
|
38
-10%
|
29
-24%
|
35
+22%
|
34
-2%
|
40
+15%
|
40
+1%
|
47
+18%
|
52
+11%
|
49
-6%
|
68
+37%
|
71
+5%
|
71
0%
|
79
+12%
|
58
-27%
|
53
-9%
|
46
-13%
|
39
-16%
|
53
+38%
|
64
+20%
|
83
+29%
|
100
+21%
|
105
+5%
|
122
+16%
|
133
+9%
|
133
+0%
|
|
EPS (Diluted) |
0.11
N/A
|
0.17
+55%
|
0.28
+65%
|
0.33
+18%
|
0.65
+97%
|
0.66
+2%
|
0.63
-5%
|
0.65
+3%
|
0.54
-17%
|
0.59
+9%
|
0.53
-10%
|
0.51
-4%
|
0.58
+14%
|
0.43
-26%
|
0.45
+5%
|
0.41
-9%
|
0.31
-24%
|
0.37
+19%
|
0.37
N/A
|
0.42
+14%
|
0.43
+2%
|
0.5
+16%
|
0.55
+10%
|
0.52
-5%
|
0.71
+37%
|
0.77
+8%
|
0.76
-1%
|
0.86
+13%
|
0.63
-27%
|
0.57
-10%
|
0.5
-12%
|
0.42
-16%
|
0.58
+38%
|
0.69
+19%
|
0.89
+29%
|
1.08
+21%
|
1.13
+5%
|
1.32
+17%
|
1.44
+9%
|
1.45
+1%
|